STRANDVIK VEKST AS

5643 STRANDVIK

Finances

Share Ownership

Return on Equity

−17,01 %

Current Ratio

1,28

Debt-to-Equity Ratio

0,37

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 977 000	8 841 000	8 874 000	8 750 000
Net Income	−217 000	133 000	99 000	−66 000
Total Assets	3 275 000	3 453 000	3 060 000	3 138 000
Total Equity	1 276 000	1 493 000	1 361 000	1 262 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 977 000	8 841 000	8 874 000	8 750 000
Expenditure	9 173 000	8 690 000	8 752 000	8 791 000
Operating Profit	−196 000	150 000	121 000	−40 000
Financial Income	4 000	2 000	4 000	−1 000
Financial Costs	26 000	20 000	26 000	24 000
Financial Balance	−22 000	−18 000	−22 000	−25 000
Earnings Before Tax	−217 000	133 000	99 000	−66 000
Tax	0	0	0	0
Net Income	−217 000	133 000	99 000	−66 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 322 000	1 223 000	1 273 000	1 375 000
Total Current Assets	1 953 000	2 231 000	1 787 000	1 762 000
Total Assets	3 275 000	3 453 000	3 060 000	3 138 000
Total Retained Equity	1 246 000	1 463 000	1 331 000	1 232 000
Total Equity	1 276 000	1 493 000	1 361 000	1 262 000
Total Long-Term Debt	471 000	512 000	553 000	591 000
Total Current Debt	1 528 000	1 449 000	1 147 000	1 285 000
Total Equity and Debt	3 275 000	3 453 000	3 060 000	3 138 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 624 000	8 529 000	8 592 000	8 359 000
Other Income	353 000	312 000	282 000	391 000
Revenue	8 977 000	8 841 000	8 874 000	8 750 000
Cost of Goods Sold	164 000	0	131 000	195 000
Salary Costs	7 117 000	7 139 000	6 845 000	7 087 000
Depreciation	138 000	103 000	103 000	126 000
Impairment	0	0	0	0
Expenditure	9 173 000	8 690 000	8 752 000	8 791 000
Operating Profit	−196 000	150 000	121 000	−40 000
Financial Income	4 000	2 000	4 000	−1 000
Financial Costs	26 000	20 000	26 000	24 000
Financial Balance	−22 000	−18 000	−22 000	−25 000
Dividends	0	0	0	0
Net Income	−217 000	133 000	99 000	−66 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 108 000	1 207 000	1 263 000	1 340 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	214 000	15 000	10 000	35 000
Total Tangible Assets	1 322 000	1 223 000	1 273 000	1 375 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 322 000	1 223 000	1 273 000	1 375 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 238 000	1 608 000	1 343 000	1 406 000
Total Current Assets	1 953 000	2 231 000	1 787 000	1 762 000
Total Assets	3 275 000	3 453 000	3 060 000	3 138 000
Total Equity	1 276 000	1 493 000	1 361 000	1 262 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	471 000	512 000	553 000	591 000
Creditors	184 000	165 000	182 000	97 000
Unpaid Taxes	518 000	473 000	295 000	515 000
Dividends	0	0	0	0
Other Current Debt	826 000	810 000	670 000	673 000
Total Current Debt	1 528 000	1 449 000	1 147 000	1 285 000
Total Equity and Debt	3 275 000	3 453 000	3 060 000	3 138 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−17,01 %	8,91 %	7,27 %	−5,23 %
Debt-to-Equity Ratio	0,37	0,34	0,41	0,47
Operating Profit Margin	−2,18 %	1,7 %	1,36 %	−0,46 %
Current Ratio	1,28	1,54	1,56	1,37
Quick Ratio	1,28	1,54	1,56	1,37
Equity Ratio	0,39	0,43	0,44	0,4
Gross Profit Margin	98,17 %	100 %	98,52 %	97,77 %